
indie Semiconductor Inc
NASDAQ:INDI

Intrinsic Value
The intrinsic value of one
INDI
stock under the Base Case scenario is
10.48
USD.
Compared to the current market price of 2.34 USD,
indie Semiconductor Inc
is
Undervalued by 78%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
indie Semiconductor Inc
Fundamental Analysis


Revenue & Expenses Breakdown
indie Semiconductor Inc
Balance Sheet Decomposition
indie Semiconductor Inc
Current Assets | 408.7m |
Cash & Short-Term Investments | 274.2m |
Receivables | 52m |
Other Current Assets | 82.5m |
Non-Current Assets | 532.6m |
PP&E | 50.4m |
Intangibles | 475.3m |
Other Non-Current Assets | 6.9m |
Free Cash Flow Analysis
indie Semiconductor Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
indie Semiconductor Inc
Revenue
|
216.7m
USD
|
Cost of Revenue
|
-126.4m
USD
|
Gross Profit
|
90.3m
USD
|
Operating Expenses
|
-255.3m
USD
|
Operating Income
|
-165m
USD
|
Other Expenses
|
32.4m
USD
|
Net Income
|
-132.6m
USD
|
INDI Profitability Score
Profitability Due Diligence
indie Semiconductor Inc's profitability score is 34/100. The higher the profitability score, the more profitable the company is.

Score
indie Semiconductor Inc's profitability score is 34/100. The higher the profitability score, the more profitable the company is.
INDI Solvency Score
Solvency Due Diligence
indie Semiconductor Inc's solvency score is 39/100. The higher the solvency score, the more solvent the company is.

Score
indie Semiconductor Inc's solvency score is 39/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
INDI Price Targets Summary
indie Semiconductor Inc
According to Wall Street analysts, the average 1-year price target for
INDI
is 6.57 USD
with a low forecast of 4.55 USD and a high forecast of 8.4 USD.
Dividends
Current shareholder yield for INDI is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
INDI
stock under the Base Case scenario is
10.48
USD.
Compared to the current market price of 2.34 USD,
indie Semiconductor Inc
is
Undervalued by 78%.